Valuation Roxas and Company, Inc.

Stocks

Market Closed - Philippines S.E. 07:52:57 02/10/2026 BST			5-day change	1st Jan Change
2.380 ^PHP	-2.06%		-23.72%	-11.19%

09-17	Roxas and Company, Inc. Declares Cash Dividends on the Common Shares, Payable on October 12, 2026	CI
08-24	Roxas and Company, Inc. Enters into an Omnibus Loan and Security Agreement with China Banking Corporation	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,832	1,444	1,063	1,097	7,629	7,515
Change	-	-49%	-26.38%	3.15%	595.56%	-1.49%
Enterprise Value (EV) ¹	6,570	5,179	4,473	4,678	11,683	7,409
Change	-	-21.16%	-13.65%	4.59%	149.75%	-36.59%
P/E	-2.64x	5.42x	1.59x	0.78x	0.51x	6.68x
PBR	0.42x	0.2x	0.13x	0.11x	0.31x	0.29x
PEG	-	-0x	0x	0x	0x	-0.1x
Capitalization / Revenue	4.98x	1.45x	1.35x	1.5x	14.5x	15x
EV / Revenue	11.5x	5.19x	5.69x	6.39x	22.2x	14.8x
EV / EBITDA	-24.7x	64.9x	-104x	-45.6x	-54.1x	-12.1x
EV / EBIT	-18.9x	-192x	-33.9x	-25.9x	-38.7x	-10.8x
EV / FCF	-20.6x	12.4x	-50.9x	30.3x	-36.5x	-7.49x
FCF Yield	-4.85%	8.05%	-1.96%	3.31%	-2.74%	-13.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.4881	0.12	0.2982	0.6147	5.357	0.4012
Distribution rate	-	-	-	-	-	-
Net sales ¹	569	998.5	786.1	732.2	526.6	501.2
EBITDA ¹	-266.2	79.79	-42.93	-102.6	-215.8	-614
EBIT ¹	-346.9	-27.03	-131.8	-180.8	-301.8	-688.6
Net income ¹	-1,079	292.2	692.7	1,382	14,311	1,125
Net Debt ¹	3,738	3,735	3,409	3,581	4,054	-106.6
Reference price ²	1.290	0.650	0.475	0.480	2.720	2.680
Nbr of stocks (in thousands)	2,195,232	2,222,055	2,238,565	2,284,991	2,804,743	2,804,237
Announcement Date	21/04/21	17/05/22	15/05/23	16/04/24	16/04/25	16/04/26

¹PHP in Million²PHP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROXAS AND COMPANY, INC.	-	-	-	-	107M
MARRIOTT INTERNATIONAL, INC.	32.15x	4x	18.5x	0.8%	93.6B
ROYAL CARIBBEAN CRUISES LTD.	15.73x	4.9x	12.47x	1.98%	74.28B
HILTON WORLDWIDE HOLDINGS INC.	38.12x	6.5x	20.83x	0.19%	71.88B
CARNIVAL CORPORATION LTD.	11.76x	2.11x	8.14x	2.32%	34.64B
INTERCONTINENTAL HOTELS GROUP PLC	27.52x	10.48x	18.76x	1.3%	23.76B
HYATT HOTELS CORPORATION	48.75x	2.58x	15.74x	0.38%	14.97B
H WORLD GROUP LIMITED	16.11x	2.83x	8.04x	4.94%	12.83B
ACCOR	19.79x	2.31x	10.54x	3.29%	11.57B
THE INDIAN HOTELS COMPANY LIMITED	44.75x	8.87x	25.99x	0.47%	10.6B
Average	28.30x	4.95x	15.45x	1.74%	34.82B
Weighted average by Cap.	27.63x	4.95x	16.14x	1.32%